| Particulars | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 29.07 | 17.25 | 21.20 | 22.15 | 29.73 | 20.27 | 19.27 | 21.66 | 15.87 | 7.14 | 7.74 | 4.83 |
| YOY Revenue Growth % | 83.63% | 33.77% | 67.05% | -21.47% | 2.28% | 17.48% | -9.08% | -2.21% | -46.63% | -64.78% | -59.83% | -77.7% |
| Other Income | 0.81 | 0.59 | 0.78 | 0.50 | 0.49 | 0.55 | 0.91 | 0.78 | 0.95 | 0.76 | 0.62 | 0.57 |
| Total Income | 29.88 | 17.84 | 21.98 | 22.65 | 30.22 | 20.82 | 20.18 | 22.44 | 16.82 | 7.90 | 8.36 | 5.40 |
| Total Expenses + | 22.96 | 11.98 | 13.11 | 21.76 | 22.48 | 5.88 | 6.80 | 5.36 | 15.68 | 7.55 | 7.98 | 5.15 |
| Cost of Materials Consumed | 19.03 | 8.78 | 10.24 | 17.98 | 19.13 | 2.33 | 3.48 | 2.23 | 3.99 | 2.83 | 1.48 | 1.88 |
| Employee Benefit Expense | 0.58 | 0.60 | 0.49 | 0.83 | 0.84 | 0.76 | 0.73 | 0.73 | 0.72 | 0.70 | 0.69 | 0.65 |
| Other Expenses | 3.36 | 2.60 | 2.38 | 2.95 | 2.52 | 2.79 | 2.59 | 2.41 | 2.54 | 1.79 | 1.94 | 2.00 |
| Operating Profit | 6.11 | 5.27 | 8.09 | 0.39 | 7.25 | 14.38 | 12.48 | 16.30 | 0.19 | -0.41 | -0.23 | -0.32 |
| OPM % | 21% | 30.5% | 38.2% | 1.7% | 24.4% | 71% | 64.7% | 75.3% | 1.2% | -5.7% | -3% | -6.6% |
| Profit Before Tax + | 2.79 | 2.37 | 4.49 | 4.13 | 1.84 | 1.99 | 1.31 | 1.96 | 1.14 | 0.35 | 0.38 | 0.25 |
| Tax Expense | 0.55 | 0.60 | 1.13 | 1.04 | 0.50 | 0.50 | 0.33 | 0.51 | 0.31 | 0.10 | 0.10 | 0.06 |
| Tax % | 19.7% | 25.2% | 25.2% | 25.2% | 27.2% | 25.2% | 25.2% | 25.9% | 26.7% | 27% | 25.1% | 25.5% |
| Profit After Tax | 2.24 | 1.77 | 3.36 | 3.09 | 1.34 | 1.49 | 0.98 | 1.45 | 0.84 | 0.26 | 0.29 | 0.18 |
| EPS (Basic) | 1.93 | 1.66 | 2.90 | 2.20 | 1.11 | 1.11 | 0.73 | 1.09 | 0.63 | 0.19 | 0.22 | 0.14 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Revenue from Operations | 77.06 | 90.33 | 82.85 | 57.25 |
| YOY Revenue Growth % | -14.68% | 9.02% | 44.71% | - |
| Other Income | 3.20 | 2.36 | 2.24 | 2.82 |
| Total Income | 80.26 | 92.68 | 85.10 | 60.08 |
| Total Expenses + | 73.86 | 69.33 | 74.79 | 55.08 |
| Cost of Materials Consumed | 12.02 | 56.12 | 60.76 | 40.78 |
| Employee Benefit Expense | 2.94 | 2.76 | 1.90 | 1.65 |
| Other Expenses | 10.33 | 10.45 | 12.12 | 12.65 |
| Operating Profit | 3.20 | 20.99 | 8.07 | 2.17 |
| OPM % | 4.2% | 23.2% | 9.7% | 3.8% |
| Profit Before Exceptional | 6.40 | 12.84 | 9.96 | 6.05 |
| Exceptional Items | 0.00 | 0.00 | -0.42 | 0.00 |
| Profit Before Tax + | 6.40 | 12.84 | 9.54 | 6.05 |
| Tax Expense | 1.64 | 3.27 | 2.42 | 1.68 |
| Tax % | 25.7% | 25.5% | 25.4% | 27.7% |
| Profit After Tax | 4.75 | 9.57 | 7.12 | 4.38 |
| EPS (Basic) | 3.56 | 7.89 | 6.50 | 4.22 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 33.51 | 36.31 | 19.03 | 0.00 |
| Property, Plant & Equipment | 6.78 | 6.56 | 6.24 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.12 | 0.00 |
| Non-Current Investments | 1.67 | 1.35 | 0.89 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 44.89 | 40.03 | 35.63 | 0.00 |
| Inventories | 31.60 | 20.63 | 6.67 | 0.00 |
| Trade Receivables | 6.50 | 10.97 | 15.38 | 0.00 |
| Cash and Cash Equivalents | 0.07 | 2.02 | 1.18 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 13.35 | 13.35 | 11.62 | 0.00 |
| Other Equity | 58.27 | 54.09 | 33.91 | 0.00 |
| Non-Current Liabilities | 0.74 | 0.47 | 0.13 | 0.00 |
| Current Liabilities | 6.03 | 8.43 | 9.01 | 0.00 |
| Total Liabilities | 6.77 | 8.90 | 9.13 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Cash from Operating Activities | -6.12 | 4.47 | 0.19 | 5.39 |
| Cash from Investing Activities | 3.97 | -16.21 | -17.08 | -2.59 |
| Cash from Financing Activities | 0.20 | 12.58 | 16.36 | -1.62 |
| Net Increase/Decrease in Cash | -1.95 | 0.84 | -0.53 | 1.18 |